82990 - Other Business Support Service Activities N.e.c.
Par Value of Share
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Class 3 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
19,877,463 GBP2022-10-01 ~ 2023-09-30
22,335,546 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-15,651,916 GBP2022-10-01 ~ 2023-09-30
-18,452,764 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,225,547 GBP2022-10-01 ~ 2023-09-30
3,882,782 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-3,982,199 GBP2022-10-01 ~ 2023-09-30
-3,587,397 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
243,348 GBP2022-10-01 ~ 2023-09-30
295,385 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
231,202 GBP2022-10-01 ~ 2023-09-30
285,800 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
172,702 GBP2022-10-01 ~ 2023-09-30
223,686 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
172,702 GBP2022-10-01 ~ 2023-09-30
223,686 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
204,677 GBP2023-09-30
172,076 GBP2022-09-30
Fixed Assets
204,677 GBP2023-09-30
172,076 GBP2022-09-30
Debtors
4,340,003 GBP2023-09-30
4,410,065 GBP2022-09-30
Cash at bank and in hand
67,519 GBP2023-09-30
11,948 GBP2022-09-30
Current Assets
4,407,522 GBP2023-09-30
4,422,013 GBP2022-09-30
Creditors
Current
3,909,234 GBP2023-09-30
3,849,067 GBP2022-09-30
Net Current Assets/Liabilities
498,288 GBP2023-09-30
572,946 GBP2022-09-30
Total Assets Less Current Liabilities
702,965 GBP2023-09-30
745,022 GBP2022-09-30
Net Assets/Liabilities
661,317 GBP2023-09-30
633,615 GBP2022-09-30
Equity
Called up share capital
140 GBP2023-09-30
140 GBP2022-09-30
140 GBP2021-09-30
Retained earnings (accumulated losses)
661,177 GBP2023-09-30
633,475 GBP2022-09-30
534,789 GBP2021-09-30
Equity
661,317 GBP2023-09-30
633,615 GBP2022-09-30
534,929 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-145,000 GBP2022-10-01 ~ 2023-09-30
-125,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-145,000 GBP2022-10-01 ~ 2023-09-30
-125,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
172,702 GBP2022-10-01 ~ 2023-09-30
223,686 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
6,631,498 GBP2022-10-01 ~ 2023-09-30
9,863,168 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
486,934 GBP2022-10-01 ~ 2023-09-30
678,010 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,542 GBP2022-10-01 ~ 2023-09-30
45,464 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
7,179,974 GBP2022-10-01 ~ 2023-09-30
10,586,642 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
3832022-10-01 ~ 2023-09-30
3812021-10-01 ~ 2022-09-30
Director Remuneration
54,173 GBP2022-10-01 ~ 2023-09-30
93,036 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
61,362 GBP2022-10-01 ~ 2023-09-30
48,427 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
11,849 GBP2022-10-01 ~ 2023-09-30
26,765 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
50,097 GBP2022-10-01 ~ 2023-09-30
58,068 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
50,883 GBP2022-10-01 ~ 2023-09-30
54,302 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
652,279 GBP2022-09-30
Development expenditure
600,000 GBP2022-09-30
Computer software
100,000 GBP2022-09-30
Intangible Assets - Gross Cost
1,352,279 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
652,279 GBP2022-09-30
Development expenditure
600,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,352,279 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
199,508 GBP2023-09-30
127,806 GBP2022-09-30
Plant and equipment
1,531 GBP2023-09-30
1,531 GBP2022-09-30
Furniture and fittings
113,885 GBP2023-09-30
113,885 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
111,087 GBP2023-09-30
82,606 GBP2022-09-30
Plant and equipment
1,531 GBP2023-09-30
1,087 GBP2022-09-30
Furniture and fittings
83,037 GBP2023-09-30
72,754 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
28,481 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
444 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
10,283 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
88,421 GBP2023-09-30
45,200 GBP2022-09-30
Furniture and fittings
30,848 GBP2023-09-30
41,131 GBP2022-09-30
Plant and equipment
444 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
72,557 GBP2023-09-30
68,547 GBP2022-09-30
Computers
97,230 GBP2023-09-30
91,141 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
484,711 GBP2023-09-30
402,910 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-29,990 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-29,990 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
14,219 GBP2023-09-30
12,488 GBP2022-09-30
Computers
70,160 GBP2023-09-30
61,899 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
280,034 GBP2023-09-30
230,834 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
13,893 GBP2022-10-01 ~ 2023-09-30
Computers
8,261 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,362 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-12,162 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,162 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Motor vehicles
58,338 GBP2023-09-30
56,059 GBP2022-09-30
Computers
27,070 GBP2023-09-30
29,242 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,913,745 GBP2023-09-30
3,046,707 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
615,978 GBP2023-09-30
642,575 GBP2022-09-30
Other Debtors
Current
336,023 GBP2023-09-30
349,482 GBP2022-09-30
Prepayments/Accrued Income
Current
361,353 GBP2023-09-30
276,843 GBP2022-09-30
Prepayments
Current
110,525 GBP2023-09-30
94,458 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
4,340,003 GBP2023-09-30
4,410,065 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
62,500 GBP2023-09-30
62,500 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
772 GBP2023-09-30
7,539 GBP2022-09-30
Trade Creditors/Trade Payables
Current
193,933 GBP2023-09-30
199,962 GBP2022-09-30
Corporation Tax Payable
Current
98,050 GBP2023-09-30
151,586 GBP2022-09-30
Other Taxation & Social Security Payable
Current
135,212 GBP2023-09-30
103,224 GBP2022-09-30
Other Creditors
Current
59,186 GBP2023-09-30
59,189 GBP2022-09-30
Accrued Liabilities
Current
458,808 GBP2023-09-30
393,377 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
15,625 GBP2023-09-30
78,125 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
15,662 GBP2022-09-30
Bank Borrowings
Between two and five year, Non-current
15,625 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
15,662 GBP2022-09-30
hire purchase agreements
772 GBP2023-09-30
23,201 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
73,482 GBP2023-09-30
43,996 GBP2022-09-30
Between one and five year
68,771 GBP2023-09-30
43,409 GBP2022-09-30
All periods
142,253 GBP2023-09-30
87,405 GBP2022-09-30
Bank Borrowings
Secured
78,125 GBP2023-09-30
140,625 GBP2022-09-30
Total Borrowings
Secured
2,513,190 GBP2023-09-30
2,707,657 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
26,023 GBP2023-09-30
17,620 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
26,023 GBP2023-09-30
17,620 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-09-30
Class 3 ordinary share
40 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
172,702 GBP2022-10-01 ~ 2023-09-30